GRVY logo

Gravity Co (GRVY) Financials

Balance sheets

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Total Assets

$476.4 M(+7.8%)$442.0 M(+0.2%)$441.2 M(-1.7%)$448.7 M(+6.7%)$420.4 M(-1.1%)$425.3 M(+16.3%)$365.7 M(+4.0%)$351.7 M(+26.5%)$278.1 M(+0.0%)$278.0 M(-1.7%)$282.7 M(+2.8%)$275.1 M(-1.7%)$279.8 M(+10.8%)$252.6 M(+1.6%)$248.7 M(+2.2%)$243.3 M(+11.6%)$218.1 M(+24.7%)$175.0 M(+11.2%)$157.4 M(+4.0%)$151.4 M(-2.2%)$154.7 M(+6.5%)$145.4 M(-16.5%)$174.1 M(+12.4%)$154.8 M(+74.0%)$89.0 M(-7.7%)$96.4 M(-8.4%)$105.3 M(-2.9%)$108.5 M(+67.3%)$64.8 M(+1.4%)$63.9 M(+14.7%)$55.7 M

Current Assets

$454.4 M(+7.9%)$421.3 M(+0.6%)$418.6 M(-1.4%)$424.4 M(+6.5%)$398.6 M(-1.7%)$405.5 M(+16.6%)$347.8 M(+4.1%)$334.0 M(+26.4%)$264.3 M(+0.8%)$262.1 M(-1.7%)$266.6 M(+3.7%)$257.2 M(-2.7%)$264.3 M(+12.6%)$234.7 M(+1.1%)$232.1 M(+2.6%)$226.1 M(+14.3%)$197.8 M(+27.5%)$155.1 M(+11.7%)$138.9 M(+3.2%)$134.5 M(-2.2%)$137.6 M(+5.7%)$130.2 M(-18.5%)$159.8 M(+11.6%)$143.2 M(+74.7%)$82.0 M(-9.1%)$90.1 M(-8.7%)$98.7 M(-3.2%)$101.9 M(+62.6%)$62.7 M(+0.8%)$62.2 M(+15.0%)$54.0 M

Non Current Assets

$22.0 M(+6.1%)$20.7 M(-8.4%)$22.6 M(-7.0%)$24.3 M(+11.6%)$21.8 M(+10.2%)$19.7 M(+10.7%)$17.8 M(+0.9%)$17.7 M(+27.7%)$13.8 M(-13.0%)$15.9 M(-1.5%)$16.2 M(-10.1%)$18.0 M(+15.7%)$15.5 M(-13.1%)$17.9 M(+7.6%)$16.6 M(-3.6%)$17.2 M(-15.5%)$20.4 M(+2.5%)$19.9 M(+7.1%)$18.6 M(+9.9%)$16.9 M(-1.6%)$17.2 M(+13.3%)$15.1 M(+6.1%)$14.3 M(+22.8%)$11.6 M(+65.5%)$7.0 M(+11.7%)$6.3 M(-5.2%)$6.6 M(+1.1%)$6.6 M(+202.9%)$2.2 M(+22.9%)$1.8 M(+4.3%)$1.7 M

Total Liabilities

$69.7 M(-7.4%)$75.2 M(-1.6%)$76.5 M(-13.9%)$88.8 M(-3.2%)$91.7 M(-18.9%)$113.1 M(+41.1%)$80.2 M(-11.1%)$90.2 M(+36.1%)$66.3 M(+8.7%)$61.0 M(-6.2%)$65.0 M(-4.0%)$67.8 M(-7.7%)$73.4 M(+20.6%)$60.9 M(-13.7%)$70.5 M(-12.7%)$80.7 M(+3.9%)$77.7 M(+33.1%)$58.4 M(+7.8%)$54.1 M(+5.1%)$51.5 M(-11.7%)$58.3 M(+9.3%)$53.4 M(-40.7%)$90.0 M(+3.2%)$87.3 M(+152.1%)$34.6 M(-28.2%)$48.2 M(-20.0%)$60.3 M(-10.4%)$67.3 M(+116.9%)$31.0 M(-4.5%)$32.5 M(+21.7%)$26.7 M

Current Liabilities

$63.4 M(-8.9%)$69.5 M(-2.0%)$71.0 M(-14.1%)$82.6 M(-4.3%)$86.3 M(-19.8%)$107.7 M(+44.0%)$74.8 M(-10.7%)$83.7 M(+34.4%)$62.3 M(+10.8%)$56.2 M(-6.5%)$60.1 M(-3.2%)$62.2 M(-8.7%)$68.1 M(+22.3%)$55.7 M(-16.0%)$66.3 M(-12.7%)$75.9 M(+7.6%)$70.5 M(+28.9%)$54.7 M(+8.5%)$50.4 M(+4.8%)$48.1 M(-11.3%)$54.3 M(+9.4%)$49.6 M(-42.0%)$85.5 M(+2.3%)$83.6 M(+176.7%)$30.2 M(-29.4%)$42.8 M(-20.9%)$54.1 M(-10.7%)$60.6 M(+139.7%)$25.3 M(-2.4%)$25.9 M(+13.1%)$22.9 M

Long Term Liabilities

$6.3 M(+10.6%)$5.7 M(+3.0%)$5.5 M(-11.0%)$6.2 M(+15.3%)$5.4 M(-0.3%)$5.4 M(+0.3%)$5.4 M(-16.9%)$6.5 M(+61.3%)$4.0 M(-15.2%)$4.7 M(-2.8%)$4.9 M(-13.0%)$5.6 M(+4.8%)$5.4 M(+3.3%)$5.2 M(+23.2%)$4.2 M(-13.4%)$4.9 M(-32.3%)$7.2 M(+96.0%)$3.7 M(-0.8%)$3.7 M(+10.6%)$3.3 M(-17.2%)$4.0 M(+7.1%)$3.8 M(-16.6%)$4.5 M(+23.2%)$3.7 M(-16.7%)$4.4 M(-18.7%)$5.4 M(-12.2%)$6.2 M(-7.8%)$6.7 M(+16.4%)$5.7 M(-12.9%)$6.6 M(+73.1%)$3.8 M

Shareholders Equity

$406.2 M(+10.9%)$366.3 M(+0.6%)$364.2 M(+1.4%)$359.4 M(+9.5%)$328.2 M(+5.3%)$311.7 M(+9.4%)$285.0 M(+9.2%)$261.0 M(+23.5%)$211.3 M(-2.4%)$216.6 M(-0.3%)$217.1 M(+5.0%)$206.7 M(+0.5%)$205.8 M(+7.7%)$191.0 M(+7.4%)$177.8 M(+9.6%)$162.2 M(+15.8%)$140.0 M(+20.5%)$116.2 M(+12.9%)$102.9 M(+3.2%)$99.7 M(+3.1%)$96.7 M(+4.7%)$92.4 M(+9.4%)$84.4 M(+24.0%)$68.1 M(+24.0%)$54.9 M(+12.7%)$48.7 M(+6.9%)$45.6 M(+9.2%)$41.7 M(+21.5%)$34.3 M(+7.5%)$31.9 M(+8.2%)$29.5 M

Book Value

$406.2 M(+10.9%)$366.3 M(+0.6%)$364.2 M(+1.4%)$359.4 M(+9.5%)$328.2 M(+5.3%)$311.7 M(+9.4%)$285.0 M(+9.2%)$261.0 M(+23.5%)$211.3 M(-2.4%)$216.6 M(-0.3%)$217.1 M(+5.0%)$206.7 M(+0.5%)$205.8 M(+7.7%)$191.0 M(+7.4%)$177.8 M(+9.6%)$162.2 M(+15.8%)$140.0 M(+20.5%)$116.2 M(+12.9%)$102.9 M(+3.2%)$99.7 M(+3.1%)$96.7 M(+4.7%)$92.4 M(+9.4%)$84.4 M(+24.0%)$68.1 M(+24.0%)$54.9 M(+12.7%)$48.7 M(+6.9%)$45.6 M(+9.2%)$41.7 M(+21.5%)$34.3 M(+7.5%)$31.9 M(+8.2%)$29.5 M

Working Capital

$391.0 M(+11.2%)$351.7 M(+1.2%)$347.7 M(+1.7%)$341.8 M(+9.4%)$312.3 M(+4.9%)$297.8 M(+9.1%)$273.1 M(+9.1%)$250.3 M(+23.9%)$202.0 M(-1.9%)$205.9 M(-0.3%)$206.4 M(+5.9%)$195.0 M(-0.6%)$196.2 M(+9.6%)$179.0 M(+8.0%)$165.8 M(+10.4%)$150.3 M(+18.1%)$127.2 M(+26.7%)$100.4 M(+13.5%)$88.4 M(+2.4%)$86.4 M(+3.7%)$83.3 M(+3.3%)$80.6 M(+8.5%)$74.3 M(+24.6%)$59.6 M(+15.2%)$51.7 M(+9.4%)$47.3 M(+6.2%)$44.5 M(+7.8%)$41.3 M(+10.4%)$37.4 M(+3.1%)$36.3 M(+16.4%)$31.1 M

Cash And Cash Equivalents

$153.1 M(+49.6%)$102.3 M(-15.8%)$121.6 M(-14.9%)$142.8 M(-7.0%)$153.6 M(+8.6%)$141.4 M(+3.0%)$137.2 M(+2.0%)$134.5 M(+78.7%)$75.3 M(-13.1%)$86.6 M(+3.4%)$83.7 M(+0.6%)$83.2 M(-16.2%)$99.4 M(+10.8%)$89.7 M(-12.8%)$103.0 M(+1.5%)$101.4 M(+1.6%)$99.9 M(+27.4%)$78.4 M(+16.4%)$67.3 M(-1.8%)$68.5 M(-7.1%)$73.8 M(-3.7%)$76.6 M(-22.1%)$98.3 M(+27.8%)$76.9 M(+102.0%)$38.1 M(-3.7%)$39.6 M(+42.0%)$27.9 M(-23.9%)$36.6 M(+80.3%)$20.3 M(+36.5%)$14.9 M(-15.5%)$17.6 M

Accounts Payable

$38.1 M(-10.8%)$42.7 M(+7.0%)$39.9 M(-16.8%)$47.9 M(-15.6%)$56.8 M(-25.7%)$76.4 M(+63.8%)$46.7 M(-19.9%)$58.3 M(+35.2%)$43.1 M(+27.2%)$33.9 M(+1.6%)$33.3 M(-3.7%)$34.6 M(-27.4%)$47.7 M(+34.1%)$35.6 M(-15.4%)$42.0 M(-13.0%)$48.3 M(-0.3%)$48.5 M(+32.5%)$36.6 M(+6.7%)$34.3 M(+6.0%)$32.4 M(-12.0%)$36.8 M(+11.0%)$33.1 M(-49.8%)$66.0 M(+2.7%)$64.3 M(+281.3%)$16.9 M(-34.8%)$25.9 M(-28.2%)$36.0 M(-13.3%)$41.6 M(+266.2%)$11.4 M(-17.0%)$13.7 M(+17.4%)$11.7 M

Accounts Receivable

$50.7 M(+0.3%)$50.5 M(+6.4%)$47.5 M(-14.1%)$55.3 M(-8.0%)$60.1 M(-29.2%)$84.9 M(+59.6%)$53.2 M(-13.1%)$61.2 M(+11.0%)$55.1 M(+34.8%)$40.9 M(-4.1%)$42.6 M(-3.5%)$44.2 M(-36.0%)$69.0 M(+32.8%)$52.0 M(-6.4%)$55.6 M(+1.4%)$54.8 M(+15.3%)$47.5 M(+16.6%)$40.7 M(+22.5%)$33.3 M(+19.5%)$27.8 M(-15.0%)$32.7 M(+8.9%)$30.1 M(-32.5%)$44.6 M(-17.8%)$54.2 M(+190.1%)$18.7 M(-25.1%)$25.0 M(-36.6%)$39.4 M(-0.2%)$39.5 M(+170.5%)$14.6 M(-26.2%)$19.8 M(+45.8%)$13.6 M

Short Term Debt

-------------------------------

Long Term Debt

-------------------------------

Total Debt

$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0

Debt To Equity

0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0(0%)0.0

Current Ratio

7.2(+18.3%)6.1(+2.7%)5.9(+14.8%)5.1(+11.3%)4.6(+22.6%)3.8(-18.9%)4.7(+16.5%)4.0(-5.9%)4.2(-9.0%)4.7(+5.2%)4.4(+7.0%)4.1(+6.7%)3.9(-8.1%)4.2(+20.6%)3.5(+17.4%)3.0(+6.4%)2.8(-1.4%)2.8(+3.3%)2.8(-1.4%)2.8(+10.3%)2.5(-3.4%)2.6(+40.1%)1.9(+9.4%)1.7(-36.9%)2.7(+28.4%)2.1(+15.9%)1.8(+8.3%)1.7(-32.3%)2.5(+3.3%)2.4(+1.7%)2.4

Quick Ratio

-------------------------------

Inventory

-------------------------------

Retained Earnings

$374.1 M(+11.0%)$336.9 M(-0.0%)$337.0 M(+1.3%)$332.5 M(+10.3%)$301.5 M(+5.7%)$285.4 M(+11.2%)$256.7 M(+9.3%)$234.8 M(+27.6%)$184.0 M(-3.1%)$189.9 M(+0.1%)$189.8 M(+5.9%)$179.2 M(+0.5%)$178.3 M(+8.8%)$164.0 M(+8.8%)$150.8 M(+11.6%)$135.1 M(+19.5%)$113.1 M(+26.9%)$89.2 M(+16.3%)$76.6 M(+4.9%)$73.1 M(+3.5%)$70.6 M(+7.5%)$65.7 M(+14.7%)$57.3 M(+41.1%)$40.6 M(+48.0%)$27.4 M(+27.6%)$21.5 M(+30.3%)$16.5 M(+26.2%)$13.1 M(+137.4%)-$34.9 M(+6.3%)-$37.3 M(+9.9%)-$41.4 M

PB Ratio

1.1(-29.4%)1.5(+3.4%)1.5(+9.6%)1.4(-7.5%)1.5(-6.4%)1.6(+10.6%)1.4(+31.8%)1.1(-30.5%)1.5(-5.5%)1.6(+0.6%)1.6(-29.3%)2.3(-24.9%)3.0(-22.6%)3.9(-12.3%)4.5(-42.0%)7.7(+8.9%)7.1(+115.5%)3.3(+63.4%)2.0(-22.6%)2.6(+8.3%)2.4(-30.6%)3.5(-34.5%)5.3(+23.8%)4.3(+88.5%)2.3(-45.6%)4.2(-34.3%)6.3(-19.3%)7.9(+147.5%)3.2(+60.6%)2.0(-19.2%)2.5

Income statements

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

EPS

$2.4(+80.2%)$1.3(-54.6%)$2.9(+23.7%)$2.3(-25.9%)$3.2(-35.6%)$4.9(+19.5%)$4.1(+17.0%)$3.5(+104.1%)$1.7(-13.4%)$2.0(+1.6%)$2.0(+1177.5%)$0.2(-95.3%)$3.3(+72.7%)$1.9(-37.8%)$3.0(+60.5%)$1.9(-38.0%)$3.1(+98.3%)$1.5(+38.0%)$1.1(+2889.8%)$0.0(-96.5%)$1.1(-19.6%)$1.3(-46.9%)$2.5(+32.4%)$1.9(+135.7%)$0.8(-8.2%)$0.9(+85.3%)$0.5(-25.4%)$0.6(+86.1%)$0.3(-24.3%)$0.5(+67.4%)$0.3

TTM EPS

$8.9(-8.2%)$9.7(-27.0%)$13.4(-8.3%)$14.6(-7.5%)$15.7(+10.1%)$14.3(+25.8%)$11.4(+23.5%)$9.2(+57.8%)$5.8(-20.9%)$7.4(+1.4%)$7.3(-12.9%)$8.4(-17.3%)$10.1(+2.1%)$9.9(+3.7%)$9.5(+25.3%)$7.6(+32.3%)$5.8(+52.5%)$3.8(+5.7%)$3.6(-28.3%)$5.0(-27.3%)$6.8(+4.1%)$6.6(+7.5%)$6.1(+50.3%)$4.1(+45.3%)$2.8(+20.0%)$2.3(+22.5%)$1.9(+12.1%)$1.7(+51.6%)$1.1(-4.5%)$1.2(+123.9%)$0.5

Revenue

$94.7 M(+5.6%)$89.6 M(-0.4%)$90.0 M(-18.2%)$110.1 M(-17.9%)$134.0 M(-26.2%)$181.6 M(+40.2%)$129.6 M(-0.3%)$129.9 M(+70.0%)$76.4 M(-0.2%)$76.5 M(+4.1%)$73.5 M(-9.8%)$81.5 M(-26.5%)$110.9 M(+48.9%)$74.5 M(-21.0%)$94.3 M(-4.1%)$98.3 M(-11.3%)$110.8 M(+53.0%)$72.4 M(+17.9%)$61.5 M(+0.8%)$61.0 M(-6.0%)$64.9 M(-3.1%)$67.0 M(-43.5%)$118.6 M(+18.4%)$100.2 M(+154.6%)$39.4 M(-32.5%)$58.3 M(-5.5%)$61.7 M(+1.1%)$61.0 M(+191.6%)$20.9 M(-12.3%)$23.9 M(+18.1%)$20.2 M

TTM Revenue

$384.4 M(-9.3%)$423.8 M(-17.8%)$515.8 M(-7.1%)$555.3 M(-3.5%)$575.2 M(+11.1%)$517.6 M(+25.5%)$412.4 M(+15.7%)$356.4 M(+15.7%)$308.0 M(-10.1%)$342.5 M(+0.6%)$340.5 M(-5.8%)$361.3 M(-4.4%)$378.0 M(+0.0%)$377.9 M(+0.6%)$375.9 M(+9.6%)$343.0 M(+12.2%)$305.7 M(+17.7%)$259.8 M(+2.1%)$254.3 M(-18.4%)$311.5 M(-11.2%)$350.7 M(+7.8%)$325.2 M(+2.7%)$316.5 M(+21.9%)$259.6 M(+17.8%)$220.4 M(+9.1%)$201.9 M(+20.6%)$167.5 M(+32.9%)$126.0 M(+57.3%)$80.1 M(+9.4%)$73.2 M(+28.2%)$57.1 M

Total Expenses

$74.0 M(-6.0%)$78.7 M(+12.7%)$69.8 M(-21.5%)$89.0 M(-15.9%)$105.8 M(-25.3%)$141.6 M(+48.2%)$95.5 M(-5.4%)$101.0 M(+66.9%)$60.5 M(+2.6%)$59.0 M(+7.3%)$55.0 M(-25.3%)$73.6 M(-3.4%)$76.2 M(+32.8%)$57.4 M(-17.0%)$69.2 M(-7.0%)$74.4 M(-9.2%)$81.9 M(+38.7%)$59.1 M(+12.0%)$52.8 M(-11.2%)$59.4 M(+5.5%)$56.3 M(+0.9%)$55.8 M(-42.8%)$97.6 M(+10.2%)$88.6 M(+167.9%)$33.1 M(-34.7%)$50.6 M(-11.5%)$57.2 M(-1.9%)$58.3 M(+225.9%)$17.9 M(-10.5%)$20.0 M(+15.3%)$17.4 M

Operating Expenses

$17.7 M(-23.9%)$23.3 M(+60.8%)$14.5 M(-21.2%)$18.4 M(+14.3%)$16.1 M(+18.4%)$13.6 M(+7.2%)$12.7 M(-32.0%)$18.6 M(+17.3%)$15.9 M(-15.9%)$18.9 M(+8.3%)$17.5 M(-36.6%)$27.5 M(+43.2%)$19.2 M(+15.8%)$16.6 M(-5.5%)$17.5 M(-0.3%)$17.6 M(-10.3%)$19.6 M(+13.8%)$17.2 M(+46.5%)$11.8 M(-24.1%)$15.5 M(+64.2%)$9.4 M(+33.1%)$7.1 M(-8.7%)$7.8 M(-0.2%)$7.8 M(+19.4%)$6.5 M(-39.1%)$10.7 M(-26.8%)$14.6 M(+23.9%)$11.8 M(+109.8%)$5.6 M(-15.5%)$6.7 M(+20.6%)$5.5 M

Cost Of Goods Sold

$56.2 M(+1.5%)$55.4 M(+0.1%)$55.3 M(-21.6%)$70.6 M(-21.3%)$89.7 M(-29.9%)$128.0 M(+54.5%)$82.9 M(+0.6%)$82.4 M(+84.5%)$44.7 M(+11.3%)$40.1 M(+6.8%)$37.5 M(-18.6%)$46.1 M(-19.1%)$57.0 M(+39.6%)$40.8 M(-20.9%)$51.6 M(-9.1%)$56.8 M(-8.8%)$62.3 M(+48.9%)$41.9 M(+2.1%)$41.0 M(-6.7%)$43.9 M(-6.3%)$46.9 M(-3.8%)$48.7 M(-45.8%)$89.9 M(+11.2%)$80.8 M(+204.4%)$26.6 M(-33.5%)$39.9 M(-6.3%)$42.6 M(-8.5%)$46.5 M(+279.1%)$12.3 M(-8.0%)$13.3 M(+12.8%)$11.8 M

TTM Cost Of Goods Sold

$237.6 M(-12.3%)$271.0 M(-21.1%)$343.6 M(-7.4%)$371.1 M(-3.1%)$382.9 M(+13.3%)$337.9 M(+35.1%)$250.0 M(+22.1%)$204.7 M(+21.5%)$168.4 M(-6.8%)$180.8 M(-0.4%)$181.5 M(-7.2%)$195.6 M(-5.2%)$206.3 M(-2.5%)$211.6 M(-0.5%)$212.6 M(+5.3%)$202.0 M(+6.8%)$189.1 M(+8.9%)$173.7 M(-3.8%)$180.6 M(-21.3%)$229.4 M(-13.8%)$266.3 M(+8.3%)$246.0 M(+3.7%)$237.2 M(+24.9%)$189.9 M(+22.0%)$155.6 M(+10.1%)$141.3 M(+23.2%)$114.8 M(+36.6%)$84.0 M(+83.0%)$45.9 M(+15.8%)$39.6 M(+23.2%)$32.2 M

Gross Profit

$38.4 M(+12.3%)$34.2 M(-1.3%)$34.7 M(-12.2%)$39.5 M(-11.0%)$44.4 M(-17.3%)$53.7 M(+14.9%)$46.7 M(-1.7%)$47.5 M(+49.6%)$31.8 M(-12.8%)$36.4 M(+1.3%)$36.0 M(+1.5%)$35.4 M(-34.3%)$53.9 M(+60.2%)$33.7 M(-21.1%)$42.6 M(+2.7%)$41.5 M(-14.4%)$48.5 M(+58.5%)$30.6 M(+49.6%)$20.5 M(+20.1%)$17.0 M(-5.3%)$18.0 M(-1.3%)$18.2 M(-36.6%)$28.7 M(+48.1%)$19.4 M(+51.4%)$12.8 M(-30.3%)$18.4 M(-3.7%)$19.1 M(+32.1%)$14.5 M(+67.3%)$8.6 M(-17.9%)$10.5 M(+25.6%)$8.4 M

TTM Gross Profit

$146.8 M(-3.9%)$152.8 M(-11.3%)$172.2 M(-6.5%)$184.2 M(-4.2%)$192.3 M(+7.0%)$179.7 M(+10.6%)$162.4 M(+7.1%)$151.7 M(+8.7%)$139.6 M(-13.7%)$161.7 M(+1.8%)$159.0 M(-4.0%)$165.6 M(-3.5%)$171.7 M(+3.2%)$166.3 M(+1.9%)$163.3 M(+15.7%)$141.1 M(+21.0%)$116.6 M(+35.5%)$86.1 M(+16.8%)$73.7 M(-10.1%)$82.0 M(-2.8%)$84.4 M(+6.5%)$79.2 M(-0.2%)$79.4 M(+13.8%)$69.7 M(+7.7%)$64.8 M(+6.9%)$60.6 M(+14.9%)$52.7 M(+25.5%)$42.0 M(+22.9%)$34.2 M(+1.8%)$33.6 M(+34.6%)$24.9 M

Gross Margin

40.6%(+6.3%)38.2%(-0.9%)38.5%(+7.4%)35.9%(+8.4%)33.1%(+12.0%)29.6%(-18.0%)36.0%(-1.4%)36.6%(-12.0%)41.6%(-12.7%)47.6%(-2.7%)48.9%(+12.6%)43.4%(-10.6%)48.6%(+7.6%)45.2%(-0.1%)45.2%(+7.1%)42.2%(-3.5%)43.8%(+3.6%)42.2%(+26.9%)33.3%(+19.1%)27.9%(+0.8%)27.7%(+1.9%)27.2%(+12.3%)24.2%(+25.1%)19.4%(-40.5%)32.6%(+3.3%)31.5%(+1.9%)31.0%(+30.6%)23.7%(-42.6%)41.3%(-6.3%)44.1%(+6.3%)41.4%

Operating Profit

$20.7 M(+89.6%)$10.9 M(-45.9%)$20.2 M(-4.2%)$21.1 M(-25.4%)$28.3 M(-29.4%)$40.1 M(+17.8%)$34.0 M(+17.9%)$28.9 M(+81.8%)$15.9 M(-9.5%)$17.5 M(-5.3%)$18.5 M(+134.2%)$7.9 M(-77.2%)$34.7 M(+103.3%)$17.1 M(-31.9%)$25.1 M(+4.9%)$23.9 M(-17.3%)$28.9 M(+116.2%)$13.4 M(+53.8%)$8.7 M(+467.4%)$1.5 M(-82.1%)$8.6 M(-23.2%)$11.1 M(-46.9%)$21.0 M(+80.4%)$11.6 M(+84.3%)$6.3 M(-18.1%)$7.7 M(+71.8%)$4.5 M(+68.8%)$2.7 M(-11.9%)$3.0 M(-21.9%)$3.9 M(+35.3%)$2.9 M

TTM Operating Profit

$72.9 M(-9.4%)$80.5 M(-26.6%)$109.6 M(-11.2%)$123.5 M(-5.9%)$131.2 M(+10.4%)$118.8 M(+23.4%)$96.3 M(+19.2%)$80.8 M(+35.0%)$59.8 M(-23.9%)$78.7 M(+0.6%)$78.2 M(-7.8%)$84.8 M(-15.9%)$100.8 M(+6.1%)$95.0 M(+4.1%)$91.2 M(+21.9%)$74.8 M(+42.6%)$52.5 M(+63.3%)$32.1 M(+7.4%)$29.9 M(-29.1%)$42.2 M(-19.3%)$52.3 M(+4.5%)$50.1 M(+7.4%)$46.6 M(+54.8%)$30.1 M(+42.4%)$21.2 M(+18.4%)$17.9 M(+27.4%)$14.0 M(+13.2%)$12.4 M(+8.6%)$11.4 M(-1.2%)$11.6 M(+80.6%)$6.4 M

Operating Margin

21.9%(+79.5%)12.2%(-45.6%)22.4%(+17.1%)19.1%(-9.2%)21.1%(-4.4%)22.1%(-16.0%)26.3%(+18.2%)22.2%(+6.9%)20.8%(-9.3%)22.9%(-9.1%)25.2%(+159.7%)9.7%(-69.0%)31.3%(+36.5%)22.9%(-13.9%)26.6%(+9.4%)24.3%(-6.7%)26.1%(+41.4%)18.4%(+30.4%)14.1%(+463.4%)2.5%(-81.0%)13.2%(-20.8%)16.6%(-5.9%)17.7%(+52.4%)11.6%(-27.6%)16.0%(+21.4%)13.2%(+81.7%)7.3%(+66.7%)4.4%(-69.8%)14.4%(-10.9%)16.2%(+14.5%)14.1%

Net Income

$16.5 M(+80.2%)$9.2 M(-54.6%)$20.2 M(+23.7%)$16.3 M(-25.9%)$22.0 M(-35.6%)$34.2 M(+19.5%)$28.6 M(+17.0%)$24.5 M(+104.0%)$12.0 M(-13.4%)$13.9 M(+1.6%)$13.6 M(+1176.7%)$1.1 M(-95.3%)$22.7 M(+72.7%)$13.2 M(-37.8%)$21.1 M(+60.6%)$13.2 M(-38.0%)$21.3 M(+98.2%)$10.7 M(+38.0%)$7.8 M(+2914.0%)$257.8 K(-96.6%)$7.5 M(-19.6%)$9.3 M(-46.9%)$17.5 M(+32.4%)$13.2 M(+135.6%)$5.6 M(-8.1%)$6.1 M(+85.4%)$3.3 M(-25.4%)$4.4 M(+86.1%)$2.4 M(-24.3%)$3.1 M(+67.2%)$1.9 M

TTM Net Income

$62.2 M(-8.2%)$67.7 M(-27.0%)$92.8 M(-8.3%)$101.2 M(-7.5%)$109.4 M(+10.1%)$99.4 M(+25.8%)$79.0 M(+23.5%)$64.0 M(+57.7%)$40.6 M(-20.9%)$51.3 M(+1.4%)$50.6 M(-12.9%)$58.1 M(-17.2%)$70.2 M(+2.1%)$68.7 M(+3.7%)$66.3 M(+25.3%)$52.9 M(+32.3%)$40.0 M(+52.5%)$26.2 M(+5.7%)$24.8 M(-28.2%)$34.6 M(-27.3%)$47.6 M(+4.1%)$45.7 M(+7.5%)$42.5 M(+50.3%)$28.3 M(+45.3%)$19.5 M(+20.0%)$16.2 M(+22.5%)$13.2 M(+12.1%)$11.8 M(+51.5%)$7.8 M(-4.6%)$8.2 M(+123.6%)$3.7 M

Net Margin

17.4%(+70.7%)10.2%(-54.4%)22.4%(+51.3%)14.8%(-9.8%)16.4%(-12.7%)18.8%(-14.8%)22.1%(+17.3%)18.9%(+20.1%)15.7%(-13.2%)18.1%(-2.4%)18.5%(+1315.3%)1.3%(-93.6%)20.5%(+16.0%)17.7%(-21.3%)22.4%(+67.4%)13.4%(-30.1%)19.2%(+29.6%)14.8%(+17.1%)12.6%(+2909.5%)0.4%(-96.4%)11.5%(-17.0%)13.9%(-6.0%)14.8%(+11.9%)13.2%(-7.4%)14.3%(+36.0%)10.5%(+96.3%)5.3%(-26.2%)7.3%(-36.2%)11.4%(-13.6%)13.2%(+41.5%)9.3%

EBIT

$24.7 M(+42.1%)$17.4 M(-30.2%)$24.9 M(+81.2%)$13.8 M(-59.8%)$34.2 M(-20.9%)$43.3 M(+12.9%)$38.3 M(+56.2%)$24.5 M(+23.5%)$19.9 M(-4.4%)$20.8 M(+4.7%)$19.8 M(+128.1%)$8.7 M(-76.2%)$36.5 M(+107.5%)$17.6 M(-33.6%)$26.5 M(+9.0%)$24.3 M(-17.8%)$29.6 M(+113.2%)$13.9 M(+38.9%)$10.0 M(+383.0%)$2.1 M(-78.7%)$9.7 M(-20.1%)$12.1 M(-44.7%)$21.9 M(+81.2%)$12.1 M(+91.8%)$6.3 M(-26.0%)$8.5 M(+69.4%)$5.0 M(+50.6%)$3.3 M(+4.6%)$3.2 M(-23.9%)$4.2 M(+26.6%)$3.3 M

TTM EBIT

$80.8 M(-10.5%)$90.3 M(-22.3%)$116.2 M(-10.3%)$129.6 M(-7.7%)$140.4 M(+11.4%)$126.0 M(+21.7%)$103.5 M(+21.7%)$85.0 M(+22.9%)$69.2 M(-19.4%)$85.9 M(+3.9%)$82.7 M(-7.5%)$89.4 M(-14.9%)$105.0 M(+7.1%)$98.0 M(+4.0%)$94.3 M(+21.3%)$77.8 M(+40.1%)$55.5 M(+55.9%)$35.6 M(+5.2%)$33.9 M(-26.1%)$45.8 M(-18.0%)$55.8 M(+6.4%)$52.5 M(+7.3%)$48.9 M(+52.8%)$32.0 M(+37.8%)$23.2 M(+15.5%)$20.1 M(+27.4%)$15.8 M(+12.2%)$14.1 M(+10.0%)$12.8 M(+0.4%)$12.7 M(+70.0%)$7.5 M

EBITDA

$24.7 M(+42.1%)$17.4 M(-30.2%)$24.9 M(+81.2%)$13.8 M(-59.8%)$34.2 M(-20.9%)$43.3 M(+12.9%)$38.3 M(+56.2%)$24.5 M(+23.5%)$19.9 M(-4.4%)$20.8 M(+4.7%)$19.8 M(+128.1%)$8.7 M(-76.2%)$36.5 M(+107.5%)$17.6 M(-33.6%)$26.5 M(+9.0%)$24.3 M(-17.8%)$29.6 M(+113.2%)$13.9 M(+38.9%)$10.0 M(+383.0%)$2.1 M(-78.7%)$9.7 M(-20.1%)$12.1 M(-44.7%)$21.9 M(+81.2%)$12.1 M(+91.8%)$6.3 M(-26.0%)$8.5 M(+69.4%)$5.0 M(+50.6%)$3.3 M(+4.6%)$3.2 M(-23.9%)$4.2 M(+26.6%)$3.3 M

TTM EBITDA

$80.8 M(-10.5%)$90.3 M(-22.3%)$116.2 M(-10.3%)$129.6 M(-7.7%)$140.4 M(+11.4%)$126.0 M(+21.7%)$103.5 M(+21.7%)$85.0 M(+22.9%)$69.2 M(-19.4%)$85.9 M(+3.9%)$82.7 M(-7.5%)$89.4 M(-14.9%)$105.0 M(+7.1%)$98.0 M(+4.0%)$94.3 M(+21.3%)$77.8 M(+40.1%)$55.5 M(+55.9%)$35.6 M(+5.2%)$33.9 M(-26.1%)$45.8 M(-18.0%)$55.8 M(+6.4%)$52.5 M(+7.3%)$48.9 M(+52.8%)$32.0 M(+37.8%)$23.2 M(+15.5%)$20.1 M(+27.4%)$15.8 M(+12.2%)$14.1 M(+10.0%)$12.8 M(+0.4%)$12.7 M(+70.0%)$7.5 M

Selling, General & Administrative Expenses

$15.0 M(-26.8%)$20.5 M(+73.1%)$11.8 M(-1.4%)$12.0 M(-8.3%)$13.1 M(+14.5%)$11.4 M(+9.6%)$10.4 M(-16.9%)$12.5 M(-4.6%)$13.2 M(-21.8%)$16.8 M(+14.9%)$14.6 M(-38.1%)$23.6 M(+51.2%)$15.6 M(+25.2%)$12.5 M(-10.3%)$13.9 M(+1.3%)$13.7 M(-9.5%)$15.2 M(+5.0%)$14.4 M(+56.5%)$9.2 M(-30.0%)$13.2 M(+75.4%)$7.5 M(+53.0%)$4.9 M(-16.9%)$5.9 M(+12.9%)$5.2 M(+5.0%)$5.0 M(-43.0%)$8.8 M(-31.9%)$12.9 M(+29.9%)$9.9 M(+127.2%)$4.4 M(-24.9%)$5.8 M(+21.4%)$4.8 M

TTM SGA

$59.3 M(+3.3%)$57.4 M(+18.7%)$48.3 M(+3.0%)$46.9 M(-1.1%)$47.5 M(-0.2%)$47.6 M(-10.2%)$52.9 M(-7.4%)$57.2 M(-16.3%)$68.3 M(-3.5%)$70.7 M(+6.5%)$66.4 M(+1.1%)$65.7 M(+17.8%)$55.8 M(+0.8%)$55.3 M(-3.4%)$57.3 M(+8.9%)$52.6 M(+1.1%)$52.0 M(+17.3%)$44.4 M(+27.4%)$34.8 M(+10.5%)$31.5 M(+33.7%)$23.6 M(+12.0%)$21.1 M(-15.4%)$24.9 M(-21.8%)$31.9 M(-12.8%)$36.5 M(+1.8%)$35.9 M(+9.0%)$32.9 M(+32.5%)$24.9 M(+28.3%)$19.4 M(-0.4%)$19.4 M(+18.6%)$16.4 M

Depreciation And Amortization

-------------------------------

TTM D&A

-------------------------------

Interest Expense

$3.8 M(+35.4%)$2.8 M(+451.6%)$502.0 K(+108.3%)-$6.0 M(-310.4%)$2.9 M(+107.5%)$1.4 M(-31.1%)$2.0 M(+153.1%)-$3.8 M(-329.6%)$1.6 M(-11.4%)$1.9 M(+217.8%)$584.1 K(+53.4%)$380.7 K(-52.8%)$806.1 K(+146.5%)$327.0 K(-61.0%)$837.3 K(-10.3%)$933.8 K(-26.1%)$1.3 M(+155.1%)$495.5 K(-10.1%)$551.1 K(-20.3%)$691.8 K(+125.9%)$306.2 K(+250.3%)$87.4 K(-68.5%)$277.9 K(-2.8%)$285.9 K-$530.2 K(+94.5%)$272.6 K(-62.5%)$726.3 K(+80600.0%)$900.0(-99.5%)$172.2 K(-56.0%)$391.1 K

TTM Interest Expense

$988.6 K(+835.3%)$105.7 K(+108.3%)-$1.3 M(-678.5%)$221.6 K(-91.0%)$2.5 M(+97.4%)$1.3 M(-27.5%)$1.7 M(+461.8%)$307.8 K(-93.1%)$4.5 M(+23.1%)$3.6 M(+72.9%)$2.1 M(-10.8%)$2.4 M(-19.0%)$2.9 M(-13.6%)$3.4 M(-4.8%)$3.5 M(+8.8%)$3.2 M(+8.1%)$3.0 M(+46.8%)$2.0 M(+24.9%)$1.6 M(+20.0%)$1.4 M(+42.4%)$957.4 K(+47.0%)$651.2 K(-40.5%)$1.1 M(+0.5%)$1.1 M-$1.5 M(+30.6%)$1.2 M(-9.2%)$1.3 M(+128.7%)$564.2 K(+0.2%)$563.3 K(+44.0%)$391.1 K

Income Tax

$4.5 M(-17.7%)$5.4 M(+29.1%)$4.2 M(+20.6%)$3.5 M(-62.4%)$9.3 M(+21.5%)$7.7 M(-0.5%)$7.7 M(+102.2%)$3.8 M(-38.6%)$6.2 M(+21.1%)$5.1 M(-10.3%)$5.7 M(-21.6%)$7.3 M(-44.2%)$13.1 M(+220.8%)$4.1 M(-10.3%)$4.5 M(-55.9%)$10.3 M(+45.8%)$7.1 M(+161.6%)$2.7 M(+60.4%)$1.7 M(+48.1%)$1.1 M(-42.4%)$2.0 M(-28.3%)$2.7 M(-33.0%)$4.1 M(+388.9%)-$1.4 M(-255.8%)$912.2 K(-51.7%)$1.9 M(+27.5%)$1.5 M(+181.4%)-$1.8 M(-325.9%)$805.9 K(-10.3%)$898.0 K(-15.5%)$1.1 M

TTM Income Tax

$17.7 M(-21.4%)$22.5 M(-8.9%)$24.7 M(-12.3%)$28.2 M(-1.1%)$28.5 M(+12.2%)$25.4 M(+11.1%)$22.8 M(+9.5%)$20.9 M(-14.3%)$24.3 M(-22.0%)$31.2 M(+3.5%)$30.1 M(+4.1%)$29.0 M(-9.4%)$32.0 M(+23.1%)$26.0 M(+5.6%)$24.6 M(+13.2%)$21.7 M(+72.8%)$12.6 M(+67.9%)$7.5 M(-0.7%)$7.5 M(-24.4%)$10.0 M(+34.5%)$7.4 M(+16.7%)$6.3 M(+15.7%)$5.5 M(+91.7%)$2.9 M(+16.2%)$2.5 M(+4.5%)$2.4 M(+72.6%)$1.4 M(+44.3%)$946.2 K(-78.7%)$4.4 M(+9.7%)$4.0 M(+15.6%)$3.5 M

PE Ratio

7.0(-15.0%)8.3(+43.2%)5.8(+21.4%)4.8(+8.9%)4.4(-10.8%)4.9(-3.5%)5.1(+16.2%)4.4(-45.4%)8.0(+16.1%)6.9(-0.6%)7.0(-14.7%)8.2(-8.9%)8.9(-18.3%)10.9(-9.1%)12.1(-49.2%)23.7(-4.7%)24.9(+70.3%)14.6(+74.3%)8.4(+11.7%)7.5(+53.0%)4.9(-30.0%)7.0(-33.4%)10.5(+2.2%)10.3(+61.2%)6.4(-48.9%)12.5(-42.8%)21.9(-21.4%)27.8(+98.2%)14.0(+81.6%)7.7(-61.1%)19.8

PS Ratio

1.1(-13.6%)1.3(+26.9%)1.0(+19.5%)0.9(+4.8%)0.8(-11.7%)0.9(-3.1%)1.0(+22.8%)0.8(-25.5%)1.1(+2.9%)1.0(0%)1.0(-21.4%)1.3(-21.1%)1.7(-16.6%)2.0(-6.6%)2.1(-41.8%)3.7(+12.3%)3.3(+120.3%)1.5(+80.5%)0.8(-1.2%)0.8(+23.9%)0.7(-32.3%)1.0(-29.8%)1.4(+25.9%)1.1(+100.0%)0.6(-44.5%)1.0(-41.6%)1.7(-33.7%)2.6(+90.5%)1.4(+59.3%)0.9(-32.3%)1.3

Cashflow statements

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Cash From Operations

-------------------------------

TTM CFO

-------------------------------

Cash From Investing

-------------------------------

TTM CFI

-------------------------------

Cash From Financing

-------------------------------

TTM CFF

-------------------------------

Free Cash Flow

-------------------------------

TTM FCF

-------------------------------

CAPEX

-------------------------------

TTM CAPEX

-------------------------------

Dividends Paid

-------------------------------

TTM Dividends Paid

-------------------------------

TTM Dividend Per Share

-------------------------------

TTM Dividend Yield

-------------------------------

Payout Ratio

-------------------------------